[OKA] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock

[OKA] OKA CORPORATION BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -47.39%

YoY- -37.83%

Quarter Report

OKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	92,712	54,280	121,592	126,292	140,000	183,836	147,684	-7.45%
YoY %	70.80%	-55.36%	-3.72%	-9.79%	-23.85%	24.48%	-	-
Horiz. %	62.78%	36.75%	82.33%	85.52%	94.80%	124.48%	100.00%	-
PBT	16,808	1,928	17,636	16,764	28,004	29,316	19,656	-2.57%
YoY %	771.78%	-89.07%	5.20%	-40.14%	-4.48%	49.15%	-	-
Horiz. %	85.51%	9.81%	89.72%	85.29%	142.47%	149.15%	100.00%	-
Tax	-3,416	-124	-4,068	-3,812	-7,172	-9,256	-5,352	-7.20%
YoY %	-2,654.84%	96.95%	-6.72%	46.85%	22.52%	-72.94%	-	-
Horiz. %	63.83%	2.32%	76.01%	71.23%	134.01%	172.94%	100.00%	-
NP	13,392	1,804	13,568	12,952	20,832	20,060	14,304	-1.09%
YoY %	642.35%	-86.70%	4.76%	-37.83%	3.85%	40.24%	-	-
Horiz. %	93.62%	12.61%	94.85%	90.55%	145.64%	140.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,392	1,804	13,568	12,952	20,832	20,060	14,304	-1.09%
YoY %	642.35%	-86.70%	4.76%	-37.83%	3.85%	40.24%	-	-
Horiz. %	93.62%	12.61%	94.85%	90.55%	145.64%	140.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.32%	6.43%	23.07%	22.74%	25.61%	31.57%	27.23%	-
YoY %	216.02%	-72.13%	1.45%	-11.21%	-18.88%	15.94%	-	-
Horiz. %	74.62%	23.61%	84.72%	83.51%	94.05%	115.94%	100.00%	-
Total Cost	79,320	52,476	108,024	113,340	119,168	163,776	133,380	-8.29%
YoY %	51.15%	-51.42%	-4.69%	-4.89%	-27.24%	22.79%	-	-
Horiz. %	59.47%	39.34%	80.99%	84.98%	89.34%	122.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,046	176,684	176,684	171,776	157,867	142,832	125,937	6.52%
YoY %	4.17%	0.00%	2.86%	8.81%	10.53%	13.42%	-	-
Horiz. %	146.14%	140.30%	140.30%	136.40%	125.35%	113.42%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	184,046	176,684	176,684	171,776	157,867	142,832	125,937	6.52%
YoY %	4.17%	0.00%	2.86%	8.81%	10.53%	13.42%	-	-
Horiz. %	146.14%	140.30%	140.30%	136.40%	125.35%	113.42%	100.00%	-
NOSH	245,395	245,395	245,395	163,596	162,749	158,702	155,478	7.89%
YoY %	0.00%	0.00%	50.00%	0.52%	2.55%	2.07%	-	-
Horiz. %	157.83%	157.83%	157.83%	105.22%	104.68%	102.07%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	14.44%	3.32%	11.16%	10.26%	14.88%	10.91%	9.69%	-
YoY %	334.94%	-70.25%	8.77%	-31.05%	36.39%	12.59%	-	-
Horiz. %	149.02%	34.26%	115.17%	105.88%	153.56%	112.59%	100.00%	-
ROE	7.28%	1.02%	7.68%	7.54%	13.20%	14.04%	11.36%	-
YoY %	613.73%	-86.72%	1.86%	-42.88%	-5.98%	23.59%	-	-
Horiz. %	64.08%	8.98%	67.61%	66.37%	116.20%	123.59%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	37.78	22.12	49.55	77.20	86.02	115.84	94.99	-14.23%
YoY %	70.80%	-55.36%	-35.82%	-10.25%	-25.74%	21.95%	-	-
Horiz. %	39.77%	23.29%	52.16%	81.27%	90.56%	121.95%	100.00%	-
EPS	5.44	0.72	5.52	7.92	12.80	12.64	9.20	-8.37%
YoY %	655.56%	-86.96%	-30.30%	-38.13%	1.27%	37.39%	-	-
Horiz. %	59.13%	7.83%	60.00%	86.09%	139.13%	137.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.75	0.72	0.72	1.05	0.97	0.90	0.81	-1.27%
YoY %	4.17%	0.00%	-31.43%	8.25%	7.78%	11.11%	-	-
Horiz. %	92.59%	88.89%	88.89%	129.63%	119.75%	111.11%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 163,596
RPS	37.78	22.12	49.55	51.46	57.05	74.91	60.18	-7.45%
YoY %	70.80%	-55.36%	-3.71%	-9.80%	-23.84%	24.48%	-	-
Horiz. %	62.78%	36.76%	82.34%	85.51%	94.80%	124.48%	100.00%	-
EPS	5.44	0.72	5.52	5.28	8.49	8.17	5.83	-1.14%
YoY %	655.56%	-86.96%	4.55%	-37.81%	3.92%	40.14%	-	-
Horiz. %	93.31%	12.35%	94.68%	90.57%	145.63%	140.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.75	0.72	0.72	0.70	0.6433	0.582	0.5132	6.52%
YoY %	4.17%	0.00%	2.86%	8.81%	10.53%	13.41%	-	-
Horiz. %	146.14%	140.30%	140.30%	136.40%	125.35%	113.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.78	0.59	0.66	1.29	1.83	1.12	0.83	-
P/RPS	2.06	2.67	1.33	1.67	2.13	0.97	0.87	15.43%
YoY %	-22.85%	100.75%	-20.36%	-21.60%	119.59%	11.49%	-	-
Horiz. %	236.78%	306.90%	152.87%	191.95%	244.83%	111.49%	100.00%	-
P/EPS	14.29	80.26	11.94	16.29	14.30	8.86	9.02	7.96%
YoY %	-82.20%	572.19%	-26.70%	13.92%	61.40%	-1.77%	-	-
Horiz. %	158.43%	889.80%	132.37%	180.60%	158.54%	98.23%	100.00%	-
EY	7.00	1.25	8.38	6.14	6.99	11.29	11.08	-7.36%
YoY %	460.00%	-85.08%	36.48%	-12.16%	-38.09%	1.90%	-	-
Horiz. %	63.18%	11.28%	75.63%	55.42%	63.09%	101.90%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.04	0.82	0.92	1.23	1.89	1.24	1.02	0.32%
YoY %	26.83%	-10.87%	-25.20%	-34.92%	52.42%	21.57%	-	-
Horiz. %	101.96%	80.39%	90.20%	120.59%	185.29%	121.57%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	28/08/20	30/08/19	27/08/18	28/08/17	26/08/16	28/08/15	-
Price	0.77	0.58	0.60	1.36	1.93	1.31	0.745	-
P/RPS	2.04	2.62	1.21	1.76	2.24	1.13	0.78	17.36%
YoY %	-22.14%	116.53%	-31.25%	-21.43%	98.23%	44.87%	-	-
Horiz. %	261.54%	335.90%	155.13%	225.64%	287.18%	144.87%	100.00%	-
P/EPS	14.11	78.90	10.85	17.18	15.08	10.36	8.10	9.68%
YoY %	-82.12%	627.19%	-36.85%	13.93%	45.56%	27.90%	-	-
Horiz. %	174.20%	974.07%	133.95%	212.10%	186.17%	127.90%	100.00%	-
EY	7.09	1.27	9.22	5.82	6.63	9.65	12.35	-8.82%
YoY %	458.27%	-86.23%	58.42%	-12.22%	-31.30%	-21.86%	-	-
Horiz. %	57.41%	10.28%	74.66%	47.13%	53.68%	78.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.03	0.81	0.83	1.30	1.99	1.46	0.92	1.89%
YoY %	27.16%	-2.41%	-36.15%	-34.67%	36.30%	58.70%	-	-
Horiz. %	111.96%	88.04%	90.22%	141.30%	216.30%	158.70%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos